[GCE] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.2%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,414 8,769 10,449 12,229 11,186 8,266 11,561 -0.85%
PBT 2,854 123 775 2,694 2,266 39 1,186 79.67%
Tax -126 -18 26 -214 -150 -63 -158 -14.01%
NP 2,728 105 801 2,480 2,116 -24 1,028 91.78%
-
NP to SH 2,677 105 801 2,480 2,116 -24 1,028 89.38%
-
Tax Rate 4.41% 14.63% -3.35% 7.94% 6.62% 161.54% 13.32% -
Total Cost 8,686 8,664 9,648 9,749 9,070 8,290 10,533 -12.07%
-
Net Worth 221,808 201,249 189,035 188,799 186,144 139,199 198,746 7.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,204 - - - 1,713 -
Div Payout % - - 400.00% - - - 166.67% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 221,808 201,249 189,035 188,799 186,144 139,199 198,746 7.60%
NOSH 191,214 175,000 160,200 160,000 159,097 120,000 171,333 7.60%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 23.90% 1.20% 7.67% 20.28% 18.92% -0.29% 8.89% -
ROE 1.21% 0.05% 0.42% 1.31% 1.14% -0.02% 0.52% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.97 5.01 6.52 7.64 7.03 6.89 6.75 -7.86%
EPS 1.40 0.06 0.50 1.55 1.33 -0.02 0.60 76.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.16 1.15 1.18 1.18 1.17 1.16 1.16 0.00%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.79 4.45 5.30 6.21 5.68 4.20 5.87 -0.91%
EPS 1.36 0.05 0.41 1.26 1.07 -0.01 0.52 89.93%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 0.87 -
NAPS 1.1259 1.0216 0.9596 0.9584 0.9449 0.7066 1.0089 7.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.47 0.50 0.53 0.49 0.50 0.54 0.52 -
P/RPS 7.87 9.98 8.13 6.41 7.11 7.84 7.71 1.38%
P/EPS 33.57 833.33 106.00 31.61 37.59 -2,700.00 86.67 -46.89%
EY 2.98 0.12 0.94 3.16 2.66 -0.04 1.15 88.76%
DY 0.00 0.00 3.77 0.00 0.00 0.00 1.92 -
P/NAPS 0.41 0.43 0.45 0.42 0.43 0.47 0.45 -6.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 09/05/05 22/02/05 02/11/04 12/08/04 29/04/04 19/02/04 -
Price 0.46 0.46 0.50 0.49 0.49 0.53 0.53 -
P/RPS 7.71 9.18 7.67 6.41 6.97 7.69 7.85 -1.19%
P/EPS 32.86 766.67 100.00 31.61 36.84 -2,650.00 88.33 -48.30%
EY 3.04 0.13 1.00 3.16 2.71 -0.04 1.13 93.54%
DY 0.00 0.00 4.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.40 0.40 0.42 0.42 0.42 0.46 0.46 -8.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment